NAMDAL BRANNVERN AS

7898 LIMINGEN

Finances

Share Ownership

Return on Equity

−80 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 000	60 000	56 000	81 000
Net Income	−28 000	4 000	−45 000	−67 000
Total Assets	85 000	120 000	116 000	121 000
Total Equity	35 000	66 000	62 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 000	60 000	56 000	81 000
Expenditure	93 000	52 000	61 000	93 000
Operating Profit	−34 000	9 000	−5 000	−67 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−34 000	9 000	−5 000	−67 000
Tax	−7 000	5 000	40 000	0
Net Income	−28 000	4 000	−45 000	−67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	9 000	3 000	0
Total Current Assets	76 000	111 000	113 000	121 000
Total Assets	85 000	120 000	116 000	121 000
Total Retained Equity	5 000	36 000	32 000	79 000
Total Equity	35 000	66 000	62 000	109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	49 000	53 000	53 000	12 000
Total Equity and Debt	85 000	120 000	116 000	121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 000	60 000	56 000	81 000
Other Income	0	0	0	0
Revenue	59 000	60 000	56 000	81 000
Cost of Goods Sold	22 000	20 000	10 000	87 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	93 000	52 000	61 000	93 000
Operating Profit	−34 000	9 000	−5 000	−67 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−28 000	4 000	−45 000	−67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	9 000	9 000	0	0
Total Fixed Assets	9 000	9 000	3 000	0
Stock	8 000	10 000	10 000	13 000
Total Investments	0	0	0	0
Cash, Bank	30 000	100 000	78 000	71 000
Total Current Assets	76 000	111 000	113 000	121 000
Total Assets	85 000	120 000	116 000	121 000
Total Equity	35 000	66 000	62 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	0	0
Unpaid Taxes	13 000	12 000	12 000	13 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	49 000	53 000	53 000	12 000
Total Equity and Debt	85 000	120 000	116 000	121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−80 %	6,06 %	−72,58 %	−61,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−57,63 %	15 %	−8,93 %	−82,72 %
Current Ratio	1,55	2,09	2,13	10,08
Quick Ratio	1,85	2,58	2,63	−121
Equity Ratio	0,41	0,55	0,53	0,9
Gross Profit Margin	62,71 %	66,67 %	82,14 %	−7,41 %